US · PGY
Pagaya Technologies Ltd.
- Sector
- Technology · Software - Infrastructure
- Headquarters
- Tel Aviv 6701203
- Website
- pagaya.com
Price · as of 2025-12-31
$14.24
Market cap 899.63M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $47.44 | +233.15% |
| Intrinsic Value(DCF) | $126.89 | +791.08% |
| Graham-Dodd Method(GD) | $11.03 | -22.54% |
| Graham Formula(GF) | $33.89 | +137.98% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | $9.88 | $122.22 | |||
| 2021 | $118.44 | $266.83 | $28,650,890.86 | $0.00 | $0.00 |
| 2022 | $11.87 | $55.90 | $96,586.26 | $0.00 | $0.00 |
| 2023 | $18.30 | $36.84 | $1,026.83 | $0.00 | $0.00 |
| 2024 | $10.57 | $23.87 | $279.10 | $0.00 | $0.00 |
| 2025 | $11.34 | $47.44 | $297.46 | $11.03 | $33.89 |
AI valuation
Our deep-learning model estimates Pagaya Technologies Ltd.'s (PGY) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $47.44
- Current price
- $14.24
- AI upside
- +233.15%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$126.89
+791.08% upside
Graham-Dodd
$11.03
-22.54% upside
Graham Formula
$33.89
+137.98% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| PGY | Pagaya Technologies Ltd. | $14.24 | 899.63M | +233% | +791% | -23% | +138% | 10.91 | 1.85 | 0.70 | 18.64 | — | 1.98 | 40.61% | 17.74% | 6.45% | 20.18% | 23.24% | 5.74% | 1.92 | — | 5.62 | 5.62 | 7.77 | -11643.00% | 2556.00% | 41918.00% | 25.30% | 3.04 | 23.33% | 0.00% | 0.00% | 0.00% | 6.80 | 6.78 | 1.21 | 1.33 |
| CSGS | CSG Systems International… | $79.90 | 2.28B | +31% | -49% | — | -74% | 17.61 | 7.79 | 1.81 | 13.68 | — | -13.73 | 47.55% | 24.54% | 4.57% | 44.33% | 26.69% | 8.24% | 2.07 | 10.37 | 1.44 | 0.85 | 2.13 | -3465.00% | 218.00% | 2480.00% | 6.40% | 0.24 | 20.41% | 1.69% | 29.80% | 5.74% | 8.72 | 18.50 | 2.14 | 3.65 |
| CXM | Sprinklr, Inc. | $5.82 | 1.47B | +623% | +2% | -23% | +33% | 15.54 | 3.09 | 2.37 | 34.11 | 10.76 | 3.36 | 72.11% | 3.01% | 15.27% | 18.83% | 21.05% | 10.10% | 0.08 | — | 1.65 | 1.50 | -2.26 | 14444.00% | 874.00% | 4038.00% | 3.80% | 0.15 | 63.04% | 0.00% | 0.00% | 14.50% | 60.68 | 20.26 | 1.83 | 2.32 |
| EVCM | EverCommerce Inc. | $11.48 | 2.08B | +154% | -66% | — | — | -42.57 | 2.33 | 2.50 | 24.04 | — | -4.31 | 67.32% | 0.04% | -5.88% | -5.21% | 0.02% | -2.80% | 0.70 | 0.01 | 1.97 | 1.71 | 4.40 | -833.00% | 346.00% | 1562.00% | 5.39% | 1.02 | 7.83% | 0.00% | 0.00% | 6.01% | 8497.20 | 22.72 | 3.06 | 1.50 |
| EVTC | EVERTEC, Inc. | $28.31 | 1.81B | +57,090% | +13,069% | — | +42% | 0.01 | 0.00 | 1.92 | 2574.15 | 0.04 | 0.00 | 36.55% | 20.01% | 15.20% | 40.47% | 0.02% | 12.88% | 1.56 | 2.73 | 2.07 | 1.65 | 2568.48 | 2775.00% | 1021.00% | 13216457.00% | 12696.30% | 0.80 | 29.77% | 714.83% | 8.80% | 4590.33% | 4354.62 | 3.58 | 871.28 | 0.16 |
| FIVN | Five9, Inc. | $17.44 | 1.36B | +345% | -32% | -54% | -48% | 34.35 | 1.72 | 1.18 | 9.18 | — | 3.68 | 54.65% | 2.84% | 3.43% | 5.60% | 3.21% | 2.05% | 1.08 | 2.32 | 4.09 | 3.91 | 3.75 | -37059.00% | 1028.00% | 15618.00% | 14.86% | 1.06 | 22.54% | 0.00% | 0.00% | 22.56% | 46.11 | 7.48 | 1.31 | 1.66 |
| MQ | Marqeta, Inc. | $3.84 | 1.72B | +673% | -28% | -70% | — | -129.11 | 2.36 | 2.88 | 53.50 | — | 3.23 | 11.15% | -4.67% | -2.23% | -1.51% | 19.44% | -0.93% | 0.03 | — | 1.65 | 1.61 | -69.39 | -15703.00% | 2325.00% | 18840.00% | 8.94% | 0.22 | -107.21% | 0.00% | 0.00% | 24.56% | -25.39 | 4.60 | 1.18 | 1.40 |
| NTCT | NetScout Systems, Inc. | $29.21 | 2.11B | +11% | -67% | — | — | -4.56 | 1.07 | 2.03 | -4.26 | -3.16 | 7.42 | 78.27% | -44.68% | -44.60% | -21.26% | -26.29% | -15.35% | 0.05 | -51.34 | 1.75 | 1.61 | 1.29 | 14444.00% | -82.00% | 30205.00% | 12.61% | 0.53 | 15.09% | 0.00% | 0.00% | 11.93% | -3.42 | 5.96 | 1.53 | 1.56 |
| PAYO | Payoneer Global Inc. | $4.32 | 1.54B | +924% | -27% | -36% | -28% | 22.60 | 2.35 | 1.57 | -34.80 | — | 3.95 | 78.07% | 11.84% | 6.95% | 10.24% | -2.25% | 0.87% | 0.00 | — | 1.00 | 0.99 | -2.29 | -3871.00% | 768.00% | 7730.00% | 12.49% | 0.03 | -5.90% | 0.00% | 0.00% | 10.49% | -50.58 | -30.52 | -5.99 | 0.32 |
| RAMP | LiveRamp Holdings, Inc. | $27.17 | 1.73B | +110% | -42% | -75% | — | -883.39 | 2.33 | 2.96 | 45.40 | — | 5.18 | 71.04% | 0.72% | -0.11% | -0.26% | 0.36% | -0.20% | 0.04 | 31.98 | 2.65 | 2.49 | -9.38 | -10712.00% | 1302.00% | 4983.00% | 7.00% | 0.63 | 26.06% | 0.00% | 0.00% | 8.31% | 337.84 | 11.81 | 2.45 | 6.73 |
| TDC | Teradata Corporation | $31.49 | 2.98B | +70% | -57% | -84% | -85% | 22.08 | 12.48 | 1.73 | 9.76 | 134.82 | -13.61 | 59.71% | 12.69% | 7.82% | 71.63% | 52.50% | 7.46% | 2.44 | — | 0.92 | 0.81 | 0.23 | 1638.00% | -497.00% | 325.00% | 9.96% | 0.33 | 97.44% | 0.00% | 0.00% | 7.94% | 13.93 | 10.28 | 1.77 | 0.87 |
About Pagaya Technologies Ltd.
Pagaya Technologies Ltd. operates as a financial technology company in Israel, the United States, and the Cayman Islands. It develops and implements proprietary artificial intelligence technology and related software solutions to assist partners to originate loans and other assets. Its partners include high-growth financial technology companies, incumbent financial institutions, auto finance providers, and brokers. The company was founded in 2016 and is headquartered in Tel Aviv, Israel.
- CEO
- Gal Krubiner
- Employees
- 527
- Beta
- 5.88
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($126.89 ÷ $14.24) − 1 = +791.08% (DCF, example).